[PRTASCO] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.88%
YoY- 26.97%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 622,482 607,510 532,208 506,325 464,201 399,840 343,552 48.46%
PBT 69,660 59,600 62,952 71,462 68,010 65,982 48,028 28.04%
Tax -24,873 -20,670 -23,196 -18,522 -21,809 -21,410 -13,004 53.90%
NP 44,786 38,930 39,756 52,940 46,201 44,572 35,024 17.75%
-
NP to SH 23,850 21,714 24,236 33,701 29,334 26,934 21,156 8.29%
-
Tax Rate 35.71% 34.68% 36.85% 25.92% 32.07% 32.45% 27.08% -
Total Cost 577,696 568,580 492,452 453,385 418,000 355,268 308,528 51.74%
-
Net Worth 330,630 322,943 328,499 322,420 324,313 315,683 319,640 2.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 27,733 23,796 47,755 23,887 15,921 - - -
Div Payout % 116.28% 109.59% 197.04% 70.88% 54.27% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 330,630 322,943 328,499 322,420 324,313 315,683 319,640 2.27%
NOSH 297,142 297,452 298,472 298,593 298,521 298,603 298,813 -0.37%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.19% 6.41% 7.47% 10.46% 9.95% 11.15% 10.19% -
ROE 7.21% 6.72% 7.38% 10.45% 9.05% 8.53% 6.62% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 209.49 204.24 178.31 169.57 155.50 133.90 114.97 49.01%
EPS 8.03 7.30 8.12 11.30 9.83 9.02 7.08 8.73%
DPS 9.33 8.00 16.00 8.00 5.33 0.00 0.00 -
NAPS 1.1127 1.0857 1.1006 1.0798 1.0864 1.0572 1.0697 2.65%
Adjusted Per Share Value based on latest NOSH - 298,730
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 125.65 122.63 107.43 102.21 93.70 80.71 69.35 48.45%
EPS 4.81 4.38 4.89 6.80 5.92 5.44 4.27 8.23%
DPS 5.60 4.80 9.64 4.82 3.21 0.00 0.00 -
NAPS 0.6674 0.6519 0.6631 0.6508 0.6547 0.6372 0.6452 2.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.67 0.82 0.85 0.98 1.03 1.05 0.96 -
P/RPS 0.32 0.40 0.48 0.58 0.66 0.78 0.83 -46.93%
P/EPS 8.35 11.23 10.47 8.68 10.48 11.64 13.56 -27.55%
EY 11.98 8.90 9.55 11.52 9.54 8.59 7.38 38.00%
DY 13.93 9.76 18.82 8.16 5.18 0.00 0.00 -
P/NAPS 0.60 0.76 0.77 0.91 0.95 0.99 0.90 -23.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 26/08/08 21/05/08 28/02/08 03/12/07 20/08/07 18/05/07 -
Price 0.56 0.71 0.89 0.90 1.00 0.95 1.00 -
P/RPS 0.27 0.35 0.50 0.53 0.64 0.71 0.87 -54.06%
P/EPS 6.98 9.73 10.96 7.97 10.18 10.53 14.12 -37.40%
EY 14.33 10.28 9.12 12.54 9.83 9.49 7.08 59.80%
DY 16.67 11.27 17.98 8.89 5.33 0.00 0.00 -
P/NAPS 0.50 0.65 0.81 0.83 0.92 0.90 0.93 -33.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment